Flat
SE25
1 bed
1 bath
Woodside Green, Woodside SE25
Initial Investment
£106,825First YearProfit From Rental Income
£2,108
↗ 2%After 5 Years
Change In Property Value
£42,700
↗ 20%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,820 | £12,056 | £12,358 | £12,667 | £12,983 | £61,884 |
| Total Expenses | £11,712 | £11,782 | £11,855 | £11,930 | £12,004 | £59,282 |
| Profit Before Tax | £108 | £275 | £503 | £737 | £979 | £2,602 |
| Profit After Tax | £87 | £222 | £407 | £597 | £793 | £2,108 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £4,387 | £4,608 | £9,355 | £12,229 | £14,228 | £44,807 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change